Deal Analyzer — Beaumont Retail
Interactive investment calculator using Beaumont/Hemet submarket defaults (4.3% vacancy, 6.7% market cap rate, $245/SF avg).
Deal Inputs
$
SF
$
%
%
%
%
years
Deal Analysis
Price / SF$142
Gross Potential Income$288,000
Effective Gross Income$275,616
Net Operating Income (NOI)$179,150
Cap Rate10.54%
Down Payment$425,000
Annual Debt Service$96,706
Cash Flow (Before Tax)$82,444
Cash-on-Cash Return19.40%
DSCR1.85x
vs. Submarket Benchmarks
Cap Rate vs. Market (6.7%)+3.8 bps
Price/SF vs. Market ($245)$-103/SF